Northrim BanCorp, Inc. (NASDAQ:NRIM) (“Northrim” or the "Company")
today reported net income of $8.6 million, or $1.48 per diluted
share, in the fourth quarter of 2022, compared to $10.1 million, or
$1.76 per diluted share, in the third quarter of 2022, and $8.1
million, or $1.31 per diluted share, in the fourth quarter a year
ago. The decrease in the fourth quarter of 2022 compared to the
third quarter of 2022 is primarily due to an increase in the
provision for credit losses primarily as a result of loan growth
and lower net income in the Home Mortgage Lending segment resulting
from a decline in mortgage originations. The increase in the fourth
quarter of 2022 profitability as compared to the same quarter of
the prior year was primarily due to an increase in net interest
income, which was only partially offset by lower net income in the
mortgage banking segment.
Net income for the full year of 2022 decreased
18% to $30.7 million, or $5.27 per diluted share, compared to $37.5
million, or $6.00 per diluted share, for the full year of 2021.
Full year 2022 results included a provision for credit losses of
$1.8 million due to loan growth, compared to a $4.1 million benefit
to the provision for credit losses in 2021. Record net interest
income and continued core loan (excluding Paycheck Protection
Program (“PPP”) loans) and deposit growth supported record 2022
earnings in the Community Banking segment, while a decline in
mortgage originations resulted in a $897,000 loss in the Home
Mortgage Lending segment in 2022 compared to $10.3 million in net
income in 2021.
Dividends per share in the fourth quarter of
2022 remained consistent with the third quarter of 2022 at $0.50
per share and increased 32% from $0.38 per share in the fourth
quarter of 2021.
“2022 demonstrated the strength of our bank as
our high-quality deposit franchise funded solid loan and net
interest income growth,” said Joe Schierhorn, President and Chief
Executive Officer Northrim BanCorp, Inc. “We continue to invest in
our business with new branches, new mortgage offices, and team
members driving market share growth. We believe we are
well-positioned to continue our growth this year and to demonstrate
the value of Northrim Bank.”
Fourth Quarter 2022
Highlights:
- Net interest income in the fourth
quarter of 2022 increased 4% to $27.3 million compared to $26.3
million in the third quarter of 2022 and increased 26% compared to
$21.7 million in the fourth quarter of 2021.
- Net interest margin on a tax
equivalent basis (“NIMTE”)* was 4.36% for the fourth quarter of
2022, a 9-basis point increase from the third quarter of 2022 and
an 82-basis point increase compared to the fourth quarter of
2021.
- The weighted average interest rate
for new loans booked in the fourth quarter of 2022 was 6.25%
compared to 5.76% in the third quarter of 2022 and 4.16% in the
fourth quarter a year ago.
- Return on average assets (“ROAA”)
was 1.26% and return on average equity ("ROAE") was 15.7% for the
fourth quarter of 2022.
- Portfolio loans were $1.50 billion
at December 31, 2022, up 7% from the preceding quarter and up
6% from a year ago. Core portfolio loans (excluding PPP loans) were
$1.49 billion at December 31, 2022, up 7% from the preceding
quarter and up 15% from a year ago. 18% of earnings assets are
subject to rate increases immediately when prime or other rate
indices increase.
- Total deposits were $2.39 billion
at December 31, 2022, down 2% from the preceding quarter, and
down 1% from $2.42 billion a year ago. Noninterest bearing demand
deposits represented 34% of total deposits at December 31,
2022.
- Average interest-bearing deposits
were $1.58 billion for the fourth quarter of 2022, up 4% from the
preceding quarter, and up 8% from the fourth quarter a year
ago.
- The average cost of
interest-bearing deposits was 0.56% in the fourth quarter of 2022,
up from 0.28% in the third quarter of 2022 and 0.16% in the fourth
quarter a year ago.
- Total shareholders' equity was
$218.6 million as of December 31, 2022, up 4% from the
preceding quarter, and down 8% from $237.8 million a year ago.
Shareholders' equity was impacted by the fair value of the
available for sales securities portfolio which decreased $27.4
million in 2022 and, to a lesser extent the share repurchases
totaling $14.2 million.
- In 2020 and 2021, Northrim funded
approximately 5,800 PPP loans totaling approximately $612.6 million
to both existing and new customers. Management estimates that
Northrim funded approximately 24% of the number and 32% of the
value of all Alaska PPP second round loans.
- As of December 31, 2022, Northrim's
PPP efforts have resulted in approximately 2,300 new customers
totaling $135.9 million in new deposit balances and contributed to
the growth in core portfolio loans.
- The Company implemented assistance
to help its customers experiencing financial challenges as a result
of COVID-19. The total outstanding principal balance of loan
modifications due to the impacts of COVID-19 as of
December 31, 2022 was $1.0 million, down from $8.4 million as
of September 30, 2022 and $49.2 million as of December 31, 2021.
The $1.0 million of remaining COVID-19 loan accommodations are
scheduled to return to normal principal and interest payments in
the first quarter of 2023.
- Nonperforming assets net of
government guarantees decreased to $6.4 million at
December 31, 2022, down from $10.8 million at September
30, 2022 and from $15.0 million a year ago primarily due to
the sale of OREO property and from payoffs and partial paydowns on
nonaccrual loans. Nonperforming assets net of government guarantees
were 0.25% of total assets at December 31, 2022 compared to 0.42%
at September 30, 2022 and 0.60% at December 31, 2021.
Financial Highlights |
Three Months Ended |
(Dollars in thousands, except per share data) |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
Total assets |
$2,672,041 |
|
$2,717,514 |
|
$2,611,154 |
|
$2,626,160 |
|
$2,724,719 |
|
Total portfolio loans |
$1,501,785 |
|
$1,407,266 |
|
$1,405,709 |
|
$1,377,387 |
|
$1,413,886 |
|
Total core portfolio loans (excluding PPP loans) |
$1,494,675 |
|
$1,395,932 |
|
$1,373,837 |
|
$1,313,114 |
|
$1,295,657 |
|
Total deposits |
$2,387,211 |
|
$2,439,335 |
|
$2,335,390 |
|
$2,343,066 |
|
$2,421,631 |
|
Total shareholders' equity |
$218,629 |
|
$210,699 |
|
$215,289 |
|
$225,832 |
|
$237,817 |
|
Net income |
$8,595 |
|
$10,125 |
|
$4,795 |
|
$7,226 |
|
$8,114 |
|
Diluted earnings per share |
$1.48 |
|
$1.76 |
|
$0.83 |
|
$1.20 |
|
$1.31 |
|
Return on average assets |
|
1.26 |
% |
|
1.52 |
% |
|
0.74 |
% |
|
1.12 |
% |
|
1.23 |
% |
Return on average shareholders' equity |
|
15.71 |
% |
|
18.18 |
% |
|
8.58 |
% |
|
12.36 |
% |
|
13.14 |
% |
NIM |
|
4.31 |
% |
|
4.22 |
% |
|
3.67 |
% |
|
3.18 |
% |
|
3.52 |
% |
NIMTE* |
|
4.36 |
% |
|
4.27 |
% |
|
3.70 |
% |
|
3.20 |
% |
|
3.54 |
% |
Efficiency ratio |
|
65.23 |
% |
|
63.69 |
% |
|
77.39 |
% |
|
70.02 |
% |
|
73.48 |
% |
Total shareholders' equity/total assets |
|
8.18 |
% |
|
7.75 |
% |
|
8.24 |
% |
|
8.60 |
% |
|
8.73 |
% |
Tangible common equity/tangible assets* |
|
7.63 |
% |
|
7.21 |
% |
|
7.68 |
% |
|
8.04 |
% |
|
8.19 |
% |
Book value per share |
$38.35 |
|
$37.09 |
|
$37.90 |
|
$38.39 |
|
$39.54 |
|
Tangible book value per share* |
$35.55 |
|
$34.27 |
|
$35.08 |
|
$35.67 |
|
$36.88 |
|
Dividends per share |
$0.50 |
|
$0.50 |
|
$0.41 |
|
$0.41 |
|
$0.38 |
|
Common shares outstanding |
|
5,700,728 |
|
|
5,681,089 |
|
|
5,681,089 |
|
|
5,881,708 |
|
|
6,014,813 |
|
* References to NIMTE, tangible book value per
share, and tangible common equity to tangible assets (all of which
exclude intangible assets) represent non-GAAP financial measures.
Management has presented these non-GAAP measurements in this
earnings release, because it believes these measures are useful to
investors. See the end of this release for reconciliations of these
non-GAAP financial measures to GAAP financial measures.
Alaska Economic Update(Note:
sources for information included in this section are included
below.)
During 2022, the Alaska economy continued
recovering from the effects of the COVID pandemic. Mark Edwards,
Chief Credit Officer and Bank Economist summarizes, “jobs steadily
increased throughout the year and unemployment remains low.
Continued high inflation is impacting business activity, and
incomes are rising, but not at the same pace as inflation. Average
home sales prices were at record highs, but the number of units
sold has declined as interest rates rose rapidly. Alaska is
enjoying a healthy rebound in tourism activity and the
construction, warehousing and transport sectors are performing
well. Energy exploration success is projected to translate into new
oil production which could help support Alaska state government
budgets in the future.”
The Alaska Department of Labor (“DOL”) has
released preliminary data through November of 2022. The DOL reports
total payroll jobs in Alaska increased 1.7% or 5,200 jobs compared
to November of 2021. All private sectors showed year over year
growth in jobs with the exception of Social Assistance, which
declined 600 jobs over the last 12 months. The Government sector
lost 300 jobs between November of 2021 and 2022.
According to the DOL, the Oil and Gas sector
showed the largest year over year increase of 7.5%. The Oil and Gas
sector has benefited from higher energy prices and new exploration
activity, resulting in an increase of 500 jobs since November of
2021. The Trade, Transportation, and Utilities sectors have fully
recovered from pre-COVID levels and now have 600 more jobs than
November of 2019. The Leisure and Hospitality sector had strong
growth of 7.3% over the same 12 month period, adding 2,100 jobs.
Other Services grew 3.8%; Professional and Business Services added
2.7%; Construction grew 2.6%; and Manufacturing increased 1.3%.
The DOL also reported Alaska’s seasonally
adjusted unemployment rate for November of 2022 was 4.5% compared
to 3.7% for the U.S. Both Alaska and the U.S. rates were unchanged
from October.
Alaska’s Gross State Product (“GSP”) in the
third quarter of 2022, was estimated to be $65.1 billion in
“nominal” terms, according to the Federal Bureau of Economic
Analysis (“BEA”). Alaska’s inflation adjusted “real” GSP grew at an
annualized rate of 8.7% in the third quarter of 2022 in the BEA’s
most recent report published December 23, 2022. Alaska’s third
quarter performance was the highest growth rate of all 50 states.
Real GSP increased in 47 of the 50 U.S. states in the third quarter
of 2022 at an average rate of 3.2%. Alaska’s real GSP improvement
was primarily due to gains in the Oil and Gas sector, followed by
growth in Transportation and Warehousing.
The BEA also calculated Alaska’s seasonally
adjusted personal income at $51 billion in the third quarter of
2022, an improvement of 5.8% over the prior quarter on an
annualized basis. The national average was an increase of 5.3% for
the same period.
The price of Alaska North Slope (“ANS”) crude
oil averaged $91.41 per barrel in Alaska’s fiscal year, which ended
June 30, 2022. The Alaska Department of Revenue (“DOR”) forecasts
ANS oil to average $88.45 per barrel in State fiscal year 2023 and
$81 in 2024. The DOR calculated ANS crude oil production was 486
thousand barrels per day in Alaska’s fiscal year ending June 30,
2022. The DOR has forecast production to increase to 501 thousand
barrels per day in Alaska’s fiscal year 2023 and 512 thousand
barrels per day in 2024. This is primarily a result of new
production coming on line in the NPR-A region west of Prudhoe Bay.
According to the Mortgage Bankers Association,
Alaska’s home mortgage delinquency rate in the third quarter of
2022 was 2.56% compared to 3.58% in the second quarter of
2022. The Alaska Housing Finance Corporation received
COVID relief money that was widely distributed in this period that
likely helped lower the delinquency levels. Alaska’s delinquency
rate of 2.56% compares to the national average rate of 3.59% for
the third quarter of 2022. The Mortgage Bankers Association survey
reported that the mortgage foreclosure inventory in Alaska in the
third quarter of 2022 was 0.60% and the national average was
0.56%.
According to the Alaska Multiple Listing
Services, the average sales price of a single family home in
Anchorage rose 7.7% in 2022 to $456,610. This was the fifth
consecutive year of price increases, following growth of 6.9% in
2021 and 5.8% in 2020. Average sales prices in the Matanuska
Susitna Borough rose 10% in 2022 to $382,528, continuing a trend of
average price increases for more than a decade. Average home prices
in the Matanuska Susitna Borough increased 15.6% in 2021 and 9.9%
in 2020. These two markets represent where the vast majority of
Northrim Bank’s residential lending activity occurs.
The number of housing units sold in Anchorage
did slow in 2022 by 21.3% compared to 2021, as reported by the
Alaska Multiple Listing Services. The number of units sold in
Anchorage had been increasing for the prior three years, growing by
11.2% in 2021. The Matanuska Susitna Borough also experienced a
lower volume of home sales, down 11.9% in 2022 compared to the
prior year. The number of units sold in the Matanuska Susitna
Borough had been increasing for the prior four years and grew by
11.7% in 2021.
Northrim Bank sponsors the Alaskanomics blog to
provide news, analysis, and commentary on Alaska’s economy. Join
the conversation at Alaskanomics.com, or for more information on
the Alaska economy, visit: www.northrim.com and click on the
“Business Banking” link and then click “Learn.” Information from
our website is not incorporated into, and does not form, a part of
this earnings release.
Review of Income Statement
Consolidated Income Statement
In the fourth quarter of 2022, Northrim
generated a ROAA of 1.26% and a ROAE of 15.71%, compared to 1.52%
and 18.18%, respectively, in the third quarter of 2022 and 1.23%
and 13.14%, respectively, in the fourth quarter a year ago.
Net Interest Income/Net Interest Margin
Net interest income increased 4% to
$27.3 million in the fourth quarter of 2022 compared to
$26.3 million in the third quarter of 2022 and increased 26%
compared to $21.7 million in the fourth quarter of 2021.
Interest income continues to benefit from the amortization of PPP
loan fees and the full recognition of the deferred PPP loan fees
upon forgiveness by the U.S. Small Business Administration (“SBA”),
though to a lesser extent than prior periods. During the fourth
quarter of 2022, Northrim received $3.9 million in loan forgiveness
through the SBA, compared to $21.1 million in loan forgiveness
during the prior quarter, resulting in total net PPP fee income of
$169,000 and $686,000, respectively. As of December 31, 2022,
there was $221,000 of net deferred PPP fee income
remaining.
NIMTE* was 4.36% in the fourth quarter of 2022
compared to 4.27% in the preceding quarter and 3.54% in the fourth
quarter a year ago. NIMTE* increased 9 basis points in the fourth
quarter of 2022 compared to the prior quarter and 82 basis points
compared to the fourth quarter of 2021 primarily due to higher
yields on portfolio loans, investments, and interest bearing
deposits in other banks. The weighted average interest rate for new
loans booked in the fourth quarter of 2022 was 6.25% compared to
5.76% in the third quarter of 2022 and 4.16% in the fourth quarter
a year ago. Additionally, the Company purchased
long-term investments in the fourth quarter of 2022 with a weighted
average yield of 5.64% compared to 4.01% in the third quarter of
2022 and 1.22% in the fourth quarter a year ago. The impact of SBA
PPP loan fees and interest on net interest income, increased our
NIMTE* by 3 basis points during the fourth quarter of this year
compared to what our NIMTE* would have been if we had not made any
SBA PPP loans. “We expect our net interest margin to continue to
improve with expected increases in interest rates during 2023, as
nearly 72% of our loan portfolio has adjusting rates and our large
cash position will reprice immediately upon any rate increases,”
said Jed Ballard, Chief Financial Officer. Northrim’s NIMTE*
continues to remain above the peer average posted by the S&P
U.S. Small Cap Bank Index with total market capitalization between
$250 million and $1 billion as of September 30, 20221.
Provision for Credit Losses
Northrim recorded a provision for credit losses
of $1.9 million in the fourth quarter of 2022, which includes
a $117,000 provision for credit losses on unfunded commitments and
a provision for credit losses on loans of $1.8 million. This
compares to a benefit to the provision for credit losses of
$353,000 in the third quarter of 2022, and a benefit to the
provision for credit losses of $1.1 million in the fourth
quarter a year ago. The $1.9 million provision for credit
losses in the fourth quarter of 2022 is largely attributable to
increases in loan and unfunded commitment balances. The third
quarter of 2022 also included the receipt of $1.4 million in net
loan recoveries.
Nonperforming loans, net of government
guarantees, decreased during the quarter to $6.4 million at
December 31, 2022, compared to $6.5 million at September
30, 2022, and decreased compared to $10.7 million at
December 31, 2021.
The allowance for credit losses was 215% of
nonperforming loans, net of government guarantees, at the end of
the fourth quarter of 2022, compared to 185% three months earlier
and 110% a year ago.
Other Operating Income
In addition to home mortgage lending, Northrim
has interests in other businesses that complement its core
community banking activities, including purchased receivables
financing and wealth management. Other operating income contributed
$6.8 million, or 20% of total fourth quarter 2022 revenues, as
compared to $8.7 million, or 25% of revenues in the third
quarter of 2022, and $9.6 million, or 31% of revenues in the
fourth quarter of 2021. The decrease in other operating income in
the fourth quarter of 2022 as compared to the preceding quarter and
the fourth quarter of 2022 is primarily the result of lower volume
of mortgage activity which was only partially offset by an
1As of September 30, 2022, the S&P U.S. Small
Cap Bank Index tracked 245 banks with total common market
capitalization between $250 million to $1B for the following
ratios: NIMTE* of 3.41%. ROAA 1.43%, and ROAE 13.40%.
increase in commercial servicing revenue
primarily resulting from an increase in the fair value of
commercial servicing rights.
Other Operating Expenses
Operating expenses were $22.2 million in
the fourth quarter of 2022, compared to $22.3 million in the
third quarter of 2022, and $23.0 million in the fourth quarter
of 2021. The decrease in other operating expenses in the fourth
quarter of 2022 compared to the third quarter of 2022 and fourth
quarter of 2021 is primarily due to decreased salaries and other
personnel expense that includes lower mortgage commission expense
due to lower mortgage volume.
Income Tax Provision
In the fourth quarter of 2022, Northrim recorded
$1.4 million in state and federal income tax expense for an
effective tax rate of 13.6%, compared to $2.9 million, or
22.4% in the third quarter of 2022 and $1.3 million, or 13.4%
in the fourth quarter a year ago. The decrease in the tax rate in
the fourth quarter of 2022 as compared to the third quarter of 2022
is primarily the result of increased tax benefits related to the
Company's investment in low income housing tax credits.
Community Banking
Northrim opened its eighteenth branch in Nome,
Alaska in the fourth quarter of 2022. Northrim received permission
from the State of Alaska to open a temporary location to meet the
needs of the Nome Community in the aftermath of storms that
devastated the region late last year. “We are pleased to be able to
open a branch in Nome and are proud to be able to serve Northwest
Alaska,” said Mike Huston, Northrim Bank President and Chief
Lending Officer. “We have planned to open a financial center in
Nome and are happy to open this branch early to help people access
banking services, especially after the damage from Typhoon Merbok.
We are looking forward to growing in the area and servicing the
community.”
Net interest income in the Community Banking
segment totaled $26.7 million in the fourth quarter of 2022,
compared to $25.7 million in the third quarter of 2022 and
$21.2 million in the fourth quarter of 2021. Net
interest income benefited from $193,000 of PPP income in the
fourth quarter of 2022, and $735,000 of PPP income in the third
quarter of 2022. As of December 31, 2022, there was $221,000
of unearned loan fees net of costs related to round one and round
two PPP loans. Net interest income in the third quarter of 2022
also benefited from the recognition of $1.2 million in nonaccrual
interest as a result of payments received on previously charged-off
loans.
In the recent deposit market share data from the
FDIC for the period from June 30, 2021, to June 30, 2022,
Northrim’s deposit market share in Alaska increased to $2.4
billion, or 13.95% of total Alaska deposits as of June 30, 2022
from $2.2 billion, or 13.00% of total Alaska deposits as of June
30, 2021. Northrim’s deposits grew 9% during this period while
total deposits in Alaska were up 1% during the same period.
The following table provides highlights of the
Community Banking segment of Northrim:
|
Three Months Ended |
(Dollars in thousands, except per share data) |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
Net interest income |
$26,741 |
$25,668 |
|
$21,603 |
$18,909 |
|
$21,150 |
|
Provision (benefit) for credit losses |
|
1,886 |
|
(353 |
) |
|
463 |
|
(150 |
) |
|
(1,078 |
) |
Other operating income |
|
3,819 |
|
2,938 |
|
|
1,907 |
|
3,841 |
|
|
2,308 |
|
Other operating expense |
|
16,678 |
|
15,977 |
|
|
16,415 |
|
14,831 |
|
|
15,583 |
|
Income before provision for income taxes |
|
11,996 |
|
12,982 |
|
|
6,632 |
|
8,069 |
|
|
8,953 |
|
Provision for income taxes |
|
1,884 |
|
2,911 |
|
|
1,605 |
|
1,641 |
|
|
1,211 |
|
Net income Community Banking segment |
$10,112 |
$10,071 |
|
$5,027 |
$6,428 |
|
$7,742 |
|
Weighted average shares outstanding, diluted |
|
5,769,415 |
|
5,740,494 |
|
|
5,805,870 |
|
5,977,351 |
|
|
6,177,766 |
|
Diluted earnings per share |
$1.74 |
$1.75 |
|
$0.87 |
$1.07 |
|
$1.25 |
|
|
Year Ended |
(Dollars in thousands, except per share data) |
December 31, 2022 |
December 31, 2021 |
Net interest income |
$92,921 |
$78,080 |
|
Provision (benefit) for credit losses |
|
1,846 |
|
(4,099 |
) |
Other operating income |
|
12,505 |
|
10,119 |
|
Other operating expense |
|
63,901 |
|
58,647 |
|
Income before provision for income taxes |
|
39,679 |
|
33,651 |
|
Provision for income taxes |
|
8,041 |
|
6,468 |
|
Net income Community Banking segment |
$31,638 |
$27,183 |
|
Weighted average shares outstanding, diluted |
|
5,829,412 |
|
6,249,313 |
|
Diluted earnings per share |
$5.42 |
$4.35 |
|
Home Mortgage Lending
During the fourth quarter of 2022, mortgage loan
volume sold decreased to $82.1 million, of which 89% was for
home purchases, compared to $168.8 million and 93% of loans
funded for home purchases in the third quarter of 2022, and
decreased as compared to $247.2 million, of which 70% was for
home purchases in the fourth quarter of 2021. The rising interest
rate environment has caused the housing market to slow down and
also resulted in fewer refinances compared to the prior year and
decreased the yields on mortgage loans sold in the fourth quarter
of 2022 as compared to the prior quarter and the fourth quarter a
year ago.
In addition to the $82.1 million in
mortgage loans sold in the fourth quarter of 2022, Northrim
originated $34.6 million in mortgage loans that have been retained
by the Company instead of being sold into the secondary market.
These represent mortgage products with adjustable rate mortgages
whose interest rates are fixed for 7 years, jumbo mortgages and
second home mortgages.
The net change in fair value of mortgage
servicing rights decreased mortgage banking income by $318,000
during the fourth quarter of 2022, primarily due to amortization of
the asset as cash flows are collected, compared to an increase of
$145,000 for the third quarter of 2022 and a decrease of $549,000
for the fourth quarter of 2021.
As of December 31, 2022, Northrim serviced
3,459 loans in its $898.8 million home-mortgage-servicing
portfolio, a 5% increase compared to the $859.3 million
serviced for the third quarter of 2022, and a 16% increase from the
$772.8 million serviced a year ago. Delinquencies in the loan
servicing portfolio totaled 1.9% at December 31, 2022,
compared to 2.6% at December 31, 2021. Mortgage servicing
revenue contributed $2.1 million to revenues in the fourth
quarter of 2022, compared to $2.1 million in the third quarter
of 2022, and $2.0 million in the fourth quarter of 2021.
The Company’s wholly owned subsidiary,
Residential Mortgage, LLC (“RML”), expanded into Arizona and
Colorado markets at the beginning of the fourth quarter of 2022 and
near the end of the fourth quarter of 2022 further expanded into
the Pacific Northwest market. “With the continued contraction of
the mortgage industry, RML has the opportunity to bring on quality
loan originators in a cost effective way by continuing to use our
current employees to support the production of RML’s new loan
originators,” said Mike Baldwin, RML President and Chief Operating
Officer.
The following table provides highlights of the
Home Mortgage Lending segment of Northrim:
|
Three Months Ended |
(Dollars in thousands, except per share data) |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
Mortgage loan commitments |
$29,065 |
|
$74,731 |
|
$116,167 |
|
$130,208 |
|
$81,617 |
|
Mortgage loans funded for sale |
$82,149 |
|
$168,786 |
|
$191,023 |
|
$143,575 |
|
$247,249 |
|
Mortgage loan refinances to total fundings |
|
11 |
% |
|
7 |
% |
|
10 |
% |
|
24 |
% |
|
30 |
% |
Mortgage loans serviced for others |
$898,840 |
|
$859,288 |
|
$818,266 |
|
$789,382 |
|
$772,764 |
|
|
|
|
|
|
|
Net realized gains on mortgage loans sold |
$1,567 |
|
$3,736 |
|
$4,649 |
|
$3,921 |
|
$7,214 |
|
Change in fair value of mortgage loan commitments, net |
|
(446 |
) |
|
(395 |
) |
|
(603 |
) |
|
409 |
|
|
(1,687 |
) |
Total production revenue |
|
1,121 |
|
|
3,341 |
|
|
4,046 |
|
|
4,330 |
|
|
5,527 |
|
Mortgage servicing revenue |
|
2,120 |
|
|
2,121 |
|
|
1,932 |
|
|
1,771 |
|
|
1,975 |
|
Change in fair value of mortgage servicing rights: |
|
|
|
|
|
Due to changes in model inputs of assumptions1 |
|
93 |
|
|
555 |
|
|
(225 |
) |
|
1,192 |
|
|
(89 |
) |
Other2 |
|
(411 |
) |
|
(410 |
) |
|
(25 |
) |
|
(481 |
) |
|
(460 |
) |
Total mortgage servicing revenue, net |
|
1,802 |
|
|
2,266 |
|
|
1,682 |
|
|
2,482 |
|
|
1,426 |
|
Other mortgage banking revenue |
|
33 |
|
|
127 |
|
|
172 |
|
|
170 |
|
|
316 |
|
Total mortgage banking income |
$2,956 |
|
$5,734 |
|
$5,900 |
|
$6,982 |
|
$7,269 |
|
|
|
|
|
|
|
Net interest income |
$546 |
|
$643 |
|
$609 |
|
$395 |
|
$560 |
|
Mortgage banking income |
|
2,956 |
|
|
5,734 |
|
|
5,900 |
|
|
6,982 |
|
|
7,269 |
|
Other operating expense |
|
5,548 |
|
|
6,309 |
|
|
6,823 |
|
|
6,270 |
|
|
7,416 |
|
Income before provision for income taxes |
|
(2,046 |
) |
|
68 |
|
|
(314 |
) |
|
1,107 |
|
|
413 |
|
Provision for income taxes |
|
(529 |
) |
|
14 |
|
|
(82 |
) |
|
309 |
|
|
41 |
|
Net (loss) income Home Mortgage Lending segment |
($1,517 |
) |
$54 |
|
($232 |
) |
$798 |
|
$372 |
|
|
|
|
|
|
|
Weighted average shares outstanding, diluted |
|
5,769,415 |
|
|
5,740,494 |
|
|
5,805,870 |
|
|
5,977,351 |
|
|
6,177,766 |
|
Diluted (loss) earnings per share |
($0.26 |
) |
$0.01 |
|
($0.04 |
) |
$0.13 |
|
$0.06 |
|
1Principally reflects changes in discount rates
and prepayment speed assumptions, which are primarily affected by
changes in interest rates.2Represents changes due to
collection/realization of expected cash flows over time.
|
Year Ended |
(Dollars in thousands, except per share data) |
December 31, 2022 |
December 31, 2021 |
Mortgage loans funded for sale |
$585,533 |
|
$1,118,186 |
|
Mortgage loan refinances to total fundings |
|
12 |
% |
|
37 |
% |
|
|
|
Net realized gains on mortgage loans sold |
$13,873 |
|
$36,436 |
|
Change in fair value of mortgage loan commitments, net |
|
(1,035 |
) |
|
(1,483 |
) |
Total production revenue |
|
12,838 |
|
|
34,953 |
|
Mortgage servicing revenue |
|
7,944 |
|
|
9,028 |
|
Change in fair value of mortgage servicing rights: |
|
|
Due to changes in model inputs of assumptions1 |
|
1,615 |
|
|
(1,181 |
) |
Other2 |
|
(1,327 |
) |
|
(2,402 |
) |
Total mortgage servicing revenue, net |
|
8,232 |
|
|
5,445 |
|
Other mortgage banking revenue |
|
502 |
|
|
1,746 |
|
Total mortgage banking income |
$21,572 |
|
$42,144 |
|
|
|
|
Net interest income |
$2,193 |
|
$2,747 |
|
Mortgage banking income |
|
21,572 |
|
|
42,144 |
|
Other operating expense |
|
24,950 |
|
|
30,549 |
|
Income before provision for income taxes |
|
(1,185 |
) |
|
14,342 |
|
Provision for income taxes |
|
(288 |
) |
|
4,008 |
|
Net (loss) income Home Mortgage Lending segment |
($897 |
) |
$10,334 |
|
|
|
|
Weighted average shares outstanding, diluted |
|
5,829,412 |
|
|
6,249,313 |
|
Diluted (loss) earnings per share |
($0.15 |
) |
$1.65 |
|
1Principally reflects changes in discount rates
and prepayment speed assumptions, which are primarily affected by
changes in interest rates.2Represents changes due to
collection/realization of expected cash flows over time.
Balance Sheet Review
Northrim’s total assets were $2.67 billion at
December 31, 2022, down 2% from the preceding quarter and from
a year ago. Northrim’s loan-to-deposit ratio was 63% at
December 31, 2022, up from 58% at September 30, 2022, and
December 31, 2021.
Liquidity levels remain high with interest
bearing deposits in other banks at $231.6 million,
representing 9% of interest-earning assets as of December 31,
2022, compared to 24% at December 31, 2021.
Average interest-earning assets were
$2.51 billion in the fourth quarter of 2022, up 2% from
$2.47 billion in the third quarter of 2022 and up 3% from
$2.45 billion in the fourth quarter a year ago. The average
yield on interest-earning assets was 4.74% in the fourth quarter of
2022, up from 4.47% in the preceding quarter and 3.67% in the
fourth quarter a year ago.
Average investment securities increased to
$712.8 million in the fourth quarter of 2022, compared to
$678.6 million in the third quarter of 2022 and
$432.3 million in the fourth quarter a year ago. The average
net tax equivalent yield on the securities portfolio was 2.30% for
the fourth quarter of 2022, up from 1.98% in the preceding quarter
and up from 1.17% in the year ago quarter. The average estimated
duration of the investment portfolio at December 31, 2022, was
approximately three and a quarter years down from approximately
four and a quarter years a year ago. Unrealized losses, net of tax,
on available for sale securities decreased by $2.3 million in
the fourth quarter of 2022 as compared to the prior quarter, and
increased by $27.4 million compared to the year ago quarter,
resulting in a total unrealized loss of $30.1 million at
December 31, 2022 due primarily to rising interest rates.
“Core loans, excluding PPP loans, increased
$98.7 million during the fourth quarter of 2022 as compared to
the third quarter of 2022, as new customer relationships continued
to expand and grow,” said Huston. Consumer loans increased $32.6
million in the fourth quarter of 2022 primarily due to the
origination of mortgages in the Home Mortgage Lending segment noted
above that the Company retained instead of selling into the
secondary market. At December 31, 2022, commercial loans
represented 41% of total loans, PPP loans represented less than 1%
of total loans, commercial real estate owner occupied loans
comprised 17% of total loans, commercial real estate non-owner
occupied loans comprised 29% of total loans, construction loans
made up 8% of total loans, and consumer loans represented 5% of
total loans. Portfolio loans were $1.50 billion at
December 31, 2022, up 7% from the preceding quarter and up 6%
from a year ago. Core loans, excluding the impact from PPP, were
$1.49 billion at December 31, 2022 up 7% from the
preceding quarter and up 15% from a year ago. Average portfolio
loans in the fourth quarter of 2022 were $1.47 billion, which
was up 4% from the preceding quarter and from a year ago. Yields on
average portfolio loans in the fourth quarter of 2022 decreased to
5.98% from 6.05% in the third quarter of 2022 and increased from
5.75% in the fourth quarter of 2021. The decrease in the yield on
portfolio loans in the fourth quarter of 2022 compared to the third
quarter of 2022 is primarily due to a decrease in the collection of
nonaccrual interest income to $190,000 in the fourth quarter from
$1.2 million in the third quarter. The increase in yield in the
fourth quarter of 2022 compared to the same quarter a year ago is
primarily due to loan repricing due to the increases in interest
rates and new loans booked at higher rates due to changes in the
interest rate environment.
As of December 31, 2022, Northrim customers
had received forgiveness through the SBA on 5,742 PPP loans
totaling $607.0 million, of which 47 PPP loans totaling $3.9
million were forgiven in the fourth quarter of 2022, 364 PPP loans
totaling $21.1 million were forgiven in the third quarter of 2022,
417 PPP loans totaling $33.7 million were forgiven in the second
quarter of 2022, 537 PPP loans totaling $56.9 million were forgiven
in the first quarter of 2022, and 4,451 PPP loans totaling $491.4
million were forgiven in 2021. All the PPP loans forgiven in the
fourth quarter of 2022 were related to PPP round two. As of
December 31, 2022, nearly 100% of the number of PPP round one loans
funded and 99% of the number of PPP round two loans funded have
been forgiven.
Alaskans continue to account for substantially
all of Northrim’s deposit base, which is primarily made up of
low-cost transaction accounts. Total deposits were
$2.39 billion at December 31, 2022, down 2% from
$2.44 billion at September 30, 2022, and down 1% from
$2.42 billion a year ago. At December 31, 2022, 68% of
total deposits were held in business accounts and 32% of deposit
balances were held in consumer accounts. Demand deposits decreased
by 7% from the prior quarter and decreased 10% year-over-year to
$797.4 million at December 31, 2022. Average
interest-bearing deposits were up 4% to $1.58 billion with an
average cost of 0.56% in the fourth quarter of 2022, compared to
$1.52 billion and an average cost of 0.28% in the third
quarter of 2022, and up 8% compared to $1.46 billion and an
average cost of 0.16% in the fourth quarter of 2021.
Shareholders’ equity was $218.6 million, or
$38.35 book value per share, at December 31, 2022, compared to
$210.7 million, or $37.09 book value per share, at September
30, 2022 and $237.8 million, or $39.54 book value per share, a
year ago. Tangible book value per share* was $35.55 at
December 31, 2022, compared to $34.27 at September 30, 2022,
and $36.88 per share a year ago. Tangible common equity to tangible
assets* was 7.63% as of December 31, 2022, compared to 7.21%
at September 30, 2022, and 8.19% at December 31, 2021. Excluding
the impact of the fair value of the available for sales securities
portfolio, tangible common equity to tangible common assets* was
8.67% as of December 31, 2022. Northrim continues to maintain
capital levels in excess of the requirements to be categorized as
“well-capitalized” with Tier 1 Capital to Risk Adjusted Assets of
12.81% at December 31, 2022, compared to 12.98% at September
30, 2022, and 14.08% at December 31, 2021.
Asset Quality
Nonperforming assets (“NPAs”) net of government
guarantees were $6.4 million at December 31, 2022, down
from $10.8 million at September 30, 2022 and from
$15.0 million a year ago primarily due to the sale of OREO
property which reduced OREO to zero from $5.6 million at September
30, 2022 and December 31, 2021. The Company holds a government
guarantee related to the OREO property that was sold in December
2022, however, the value of this guarantee has not been included in
the Company's financial statements in 2022 due to uncertainty as to
the total amount that will be received from the guarantee. For the
fourth quarter of 2022, a loss from the sale of OREO of $414,000 is
included in OREO expense, net of rental income and gains on sale in
the income statement. We expect to receive proceeds related to this
government guarantee in 2023.
Nonaccrual loans net of guarantees decreased to
$6.4 million at December 31, 2022 from $6.5 million
at September 30, 2022 and from $10.7 million as of December
31, 2021 primarily due to loan payoffs or paydowns. Of the NPAs at
December 31, 2022, $4.8 million, or 74% are nonaccrual loans
related to four commercial relationships.
Net adversely classified loans were
$7.6 million at December 31, 2022, as compared to
$7.6 million at September 30, 2022, and $13.7 million a
year ago. Adversely classified loans are loans that Northrim has
classified as substandard, doubtful, and loss, net of government
guarantees. Net loan recoveries were $87,000 in the fourth quarter
of 2022, compared to net loan recoveries of $1.3 million in
the third quarter of 2022, and net loan charge-offs of
$1.1 million in the fourth quarter of 2021.
Performing restructured loans that were not
included in nonaccrual loans at December 31, 2022, net of
government guarantees were $291,000, down from $574,000 three
months earlier and down from $773,000 a year ago. Borrowers who are
in financial difficulty and who have been granted concessions that
may include interest rate reductions, term extensions, or payment
alterations are categorized as restructured loans, unless it is the
result of the COVID-19 global pandemic. The Company presents
restructured loans that are performing separately from those that
are classified as nonaccrual to provide more information on this
category of loans and to differentiate between accruing performing
and nonperforming restructured loans.
Excluding SBA PPP loans, Northrim had $126.5
million, or 8% of total portfolio loans, in the Healthcare sector;
$96.3 million, or 6% of portfolio loans, in the Tourism sector;
$70.8 million, or 5% in the Fishing sector; $65.1 million, or 4% in
the Accommodations sector; $54.8 million, or 4% in Retail loans;
$50.8 million, or 3% of portfolio loans, in the Aviation
(non-tourism) sector; and $46.9 million, or 3% in the Restaurants
and Breweries sector as of December 31, 2022.
Northrim estimates that $83.4 million, or
approximately 6% of portfolio loans excluding SBA PPP loans, had
direct exposure to the oil and gas industry in Alaska, as of
December 31, 2022, and $2.7 million of these loans are
adversely classified. As of December 31, 2022, Northrim has an
additional $51.8 million in unfunded commitments to companies with
direct exposure to the oil and gas industry in Alaska, and none of
these unfunded commitments are considered to be adversely
classified loans. Northrim defines direct exposure to the oil and
gas sector as loans to borrowers that provide oilfield services and
other companies that have been identified as significantly reliant
upon activity in Alaska related to the oil and gas industry, such
as lodging, equipment rental, transportation and other logistics
services specific to this industry.
About Northrim BanCorp
Northrim BanCorp, Inc. is the parent company of
Northrim Bank, an Alaska-based community bank with 18 branches in
Anchorage, the Matanuska Valley, Soldotna, Juneau, Fairbanks,
Ketchikan, Sitka, and Nome, and a loan production office in Kodiak,
serving 90% of Alaska’s population; and an asset based lending
division in Washington; and a wholly-owned mortgage brokerage
company, Residential Mortgage Holding Company, LLC. The Bank
differentiates itself with its detailed knowledge of Alaska’s
economy and its “Customer First Service” philosophy. Pacific Wealth
Advisors, LLC is an affiliated company of Northrim BanCorp.
www.northrim.com
Forward-Looking Statement
This release may contain “forward-looking
statements” as that term is defined for purposes of Section 21E of
the Securities Exchange Act of 1934, as amended. These statements
are, in effect, management’s attempt to predict future events, and
thus are subject to various risks and uncertainties. Readers should
not place undue reliance on forward-looking statements, which
reflect management’s views only as of the date hereof. All
statements, other than statements of historical fact, regarding our
financial position, business strategy, management’s plans and
objectives for future operations are forward-looking statements.
When used in this report, the words “anticipate,” “believe,”
“estimate,” “expect,” and “intend” and words or phrases of similar
meaning, as they relate to Northrim and its management are intended
to help identify forward-looking statements. Although we believe
that management’s expectations as reflected in forward-looking
statements are reasonable, we cannot assure readers that those
expectations will prove to be correct. Forward-looking statements,
are subject to various risks and uncertainties that may cause our
actual results to differ materially and adversely from our
expectations as indicated in the forward-looking statements. These
risks and uncertainties include: the effect of COVID-19 and other
infectious illness outbreaks that may arise in the future and the
resulting governmental and societal responses; the impact of the
results of government initiatives on the regulatory landscape,
natural resource extraction industries, and capital markets;
current and future economic conditions, including the effects of
declines in the real estate market, high unemployment rates,
inflationary pressures, and slowdowns in economic growth; financial
stress on borrowers (consumers and business) as a result of higher
interest rates or an uncertain economic environment; the impact of
inflationary pressure, supply-chain constraints, trade policies and
tensions, including tariffs, and potential geopolitical
instability, including the war in Ukraine; our ability to identify
and address cyber-security risks, including security breaches,
“denial of service attacks”, “hacking”, and identity theft; our
ability to maintain strong asset quality and to maintain or expand
our market share or net interest margins; and our ability to
execute our business plan. Further, actual results may be
affected by our ability to compete on price and other factors with
other financial institutions; customer acceptance of new products
and services; the regulatory environment in which we operate; and
general trends in the local, regional and national banking industry
and economy as those factors relate to our cost of funds and return
on assets. In addition, there are risks inherent in the banking
industry relating to collectability of loans and changes in
interest rates. Many of these risks, as well as other risks that
may have a material adverse impact on our operations and business,
are identified in the “Risk Factors” section of our Annual Report
on Form 10-K for the fiscal year ended December 31, 2021, and from
time to time are disclosed in our other filings with the Securities
and Exchange Commission. However, you should be aware that these
factors are not an exhaustive list, and you should not assume these
are the only factors that may cause our actual results to differ
from our expectations. These forward-looking statements are made
only as of the date of this release, and Northrim does not
undertake any obligation to release revisions to these
forward-looking statements to reflect events or conditions after
the date of this release.
References:
www.sba.gov/ak
https://www.bea.gov/
http://almis.labor.state.ak.us/
http://www.tax.alaska.gov/programs/oil/prevailing/ans.aspx
http://www.tax.state.ak.us/
www.mba.org
https://www.alaskarealestate.com/MLSMember/RealEstateStatistics.aspx
https://www.sba.gov/document/report-paycheck-protection-program-weekly-reports-2021
https://www.capitaliq.spglobal.com/web/client?auth=inherit&overridecdc=1&#markets/indexFinancials
Income Statement |
|
|
|
|
|
|
(Dollars in thousands, except per share data) |
Three Months Ended |
|
Year-to-date |
(Unaudited) |
December 31, |
September 30, |
December 31, |
|
December 31, |
December 31, |
|
|
2022 |
|
2022 |
|
|
2021 |
|
|
|
2022 |
|
|
2021 |
|
Interest Income: |
|
|
|
|
|
|
Interest and fees on loans |
$22,580 |
$22,130 |
|
$20,954 |
|
|
$82,785 |
|
$79,241 |
|
Interest on investments |
|
4,380 |
|
3,530 |
|
|
1,322 |
|
|
|
11,878 |
|
|
4,918 |
|
Interest on deposits in banks |
|
2,758 |
|
1,899 |
|
|
199 |
|
|
|
5,665 |
|
|
447 |
|
Total interest income |
|
29,718 |
|
27,559 |
|
|
22,475 |
|
|
|
100,328 |
|
|
84,606 |
|
Interest Expense: |
|
|
|
|
|
|
Interest expense on deposits |
|
2,247 |
|
1,064 |
|
|
582 |
|
|
|
4,485 |
|
|
3,077 |
|
Interest expense on borrowings |
|
184 |
|
184 |
|
|
183 |
|
|
|
728 |
|
|
702 |
|
Total interest expense |
|
2,431 |
|
1,248 |
|
|
765 |
|
|
|
5,213 |
|
|
3,779 |
|
Net interest income |
|
27,287 |
|
26,311 |
|
|
21,710 |
|
|
|
95,115 |
|
|
80,827 |
|
|
|
|
|
|
|
|
Provision (benefit) for credit losses |
|
1,886 |
|
(353 |
) |
|
(1,078 |
) |
|
|
1,846 |
|
|
(4,099 |
) |
Net interest income after provision (benefit) for |
|
|
|
|
|
|
loan losses |
|
25,401 |
|
26,664 |
|
|
22,788 |
|
|
|
93,269 |
|
|
84,926 |
|
|
|
|
|
|
|
|
Other Operating Income: |
|
|
|
|
|
|
Mortgage banking income |
|
2,956 |
|
5,734 |
|
|
7,269 |
|
|
|
21,572 |
|
|
42,144 |
|
Commercial servicing revenue |
|
1,186 |
|
197 |
|
|
(71 |
) |
|
|
1,628 |
|
|
306 |
|
Bankcard fees |
|
974 |
|
992 |
|
|
892 |
|
|
|
3,697 |
|
|
3,389 |
|
Purchased receivable income |
|
473 |
|
561 |
|
|
622 |
|
|
|
2,002 |
|
|
2,259 |
|
Service charges on deposit accounts |
|
403 |
|
432 |
|
|
354 |
|
|
|
1,611 |
|
|
1,297 |
|
Unrealized gain (loss) on marketable equity securities |
|
81 |
|
33 |
|
|
(128 |
) |
|
|
(1,119 |
) |
|
(101 |
) |
Keyman insurance proceeds |
|
— |
|
— |
|
|
— |
|
|
|
2,002 |
|
|
— |
|
Gain on sale of securities |
|
— |
|
— |
|
|
— |
|
|
|
— |
|
|
67 |
|
Other income |
|
702 |
|
723 |
|
|
568 |
|
|
|
2,684 |
|
|
3,208 |
|
Total other operating income |
|
6,775 |
|
8,672 |
|
|
9,577 |
|
|
|
34,077 |
|
|
52,263 |
|
|
|
|
|
|
|
|
Other Operating Expense: |
|
|
|
|
|
|
Salaries and other personnel expense |
|
14,155 |
|
14,510 |
|
|
15,011 |
|
|
|
58,172 |
|
|
60,412 |
|
Data processing expense |
|
2,309 |
|
2,315 |
|
|
2,128 |
|
|
|
8,926 |
|
|
8,567 |
|
Occupancy expense |
|
1,731 |
|
1,710 |
|
|
1,842 |
|
|
|
6,915 |
|
|
7,078 |
|
Marketing expense |
|
984 |
|
524 |
|
|
1,132 |
|
|
|
2,747 |
|
|
2,741 |
|
Professional and outside services |
|
669 |
|
894 |
|
|
832 |
|
|
|
2,993 |
|
|
2,801 |
|
Insurance expense |
|
427 |
|
545 |
|
|
628 |
|
|
|
2,054 |
|
|
1,593 |
|
OREO expense, net rental income and gains on sale |
|
384 |
|
109 |
|
|
(65 |
) |
|
|
500 |
|
|
(432 |
) |
Intangible asset amortization expense |
|
6 |
|
7 |
|
|
10 |
|
|
|
25 |
|
|
37 |
|
Other operating expense |
|
1,561 |
|
1,672 |
|
|
1,481 |
|
|
|
6,520 |
|
|
6,399 |
|
Total other operating expense |
|
22,226 |
|
22,286 |
|
|
22,999 |
|
|
|
88,852 |
|
|
89,196 |
|
|
|
|
|
|
|
|
Income before provision for income taxes |
|
9,950 |
|
13,050 |
|
|
9,366 |
|
|
|
38,494 |
|
|
47,993 |
|
Provision for income taxes |
|
1,355 |
|
2,925 |
|
|
1,252 |
|
|
|
7,753 |
|
|
10,476 |
|
Net income |
$8,595 |
$10,125 |
|
$8,114 |
|
|
$30,741 |
|
$37,517 |
|
|
|
|
|
|
|
|
Basic EPS |
$1.51 |
$1.77 |
|
$1.33 |
|
|
$5.33 |
|
$6.07 |
|
Diluted EPS |
$1.48 |
$1.76 |
|
$1.31 |
|
|
$5.27 |
|
$6.00 |
|
Weighted average shares outstanding, basic |
|
5,690,354 |
|
5,681,089 |
|
|
6,100,160 |
|
|
|
5,765,088 |
|
|
6,180,801 |
|
Weighted average shares outstanding, diluted |
|
5,769,415 |
|
5,740,494 |
|
|
6,177,766 |
|
|
|
5,829,412 |
|
|
6,249,313 |
|
Balance Sheet |
|
|
|
(Dollars in thousands) |
|
|
|
(Unaudited) |
December 31, |
September 30, |
December 31, |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
|
|
|
Assets: |
|
|
|
Cash and due from banks |
$27,747 |
|
$20,334 |
|
$20,805 |
|
Interest bearing deposits in other banks |
|
231,603 |
|
|
386,587 |
|
|
625,022 |
|
Investment securities available for sale, at fair value |
|
677,029 |
|
|
651,921 |
|
|
426,684 |
|
Investment securities held to maturity |
|
36,750 |
|
|
36,750 |
|
|
20,000 |
|
Marketable equity securities, at fair value |
|
10,740 |
|
|
11,149 |
|
|
8,420 |
|
Investment in Federal Home Loan Bank stock |
|
3,816 |
|
|
3,820 |
|
|
3,107 |
|
Loans held for sale |
|
27,538 |
|
|
49,356 |
|
|
73,650 |
|
Portfolio loans |
|
1,501,785 |
|
|
1,407,266 |
|
|
1,413,886 |
|
Allowance for credit losses, loans |
|
(13,838 |
) |
|
(11,982 |
) |
|
(11,739 |
) |
Net portfolio loans |
|
1,487,947 |
|
|
1,395,284 |
|
|
1,402,147 |
|
Purchased receivables, net |
|
17,717 |
|
|
4,785 |
|
|
6,987 |
|
Mortgage servicing rights, at fair value |
|
18,635 |
|
|
17,709 |
|
|
13,724 |
|
Other real estate owned, net |
|
— |
|
|
5,638 |
|
|
5,638 |
|
Premises and equipment, net |
|
37,821 |
|
|
36,931 |
|
|
37,164 |
|
Operating lease right-of-use assets |
|
9,868 |
|
|
10,434 |
|
|
11,001 |
|
Goodwill and intangible assets |
|
15,984 |
|
|
15,990 |
|
|
16,009 |
|
Other assets |
|
68,846 |
|
|
70,826 |
|
|
54,361 |
|
Total assets |
$2,672,041 |
|
$2,717,514 |
|
$2,724,719 |
|
|
|
|
|
Liabilities: |
|
|
|
Demand deposits |
$797,434 |
|
$861,378 |
|
$887,824 |
|
Interest-bearing demand |
|
767,686 |
|
|
757,422 |
|
|
692,683 |
|
Savings deposits |
|
320,917 |
|
|
344,975 |
|
|
348,164 |
|
Money market deposits |
|
308,317 |
|
|
309,690 |
|
|
314,996 |
|
Time deposits |
|
192,857 |
|
|
165,870 |
|
|
177,964 |
|
Total deposits |
|
2,387,211 |
|
|
2,439,335 |
|
|
2,421,631 |
|
Other borrowings |
|
14,095 |
|
|
14,199 |
|
|
14,508 |
|
Junior subordinated debentures |
|
10,310 |
|
|
10,310 |
|
|
10,310 |
|
Operating lease liabilities |
|
9,865 |
|
|
10,430 |
|
|
10,965 |
|
Other liabilities |
|
31,931 |
|
|
32,541 |
|
|
29,488 |
|
Total liabilities |
|
2,453,412 |
|
|
2,506,815 |
|
|
2,486,902 |
|
|
|
|
|
Shareholders' Equity: |
|
|
|
Total shareholders' equity |
|
218,629 |
|
|
210,699 |
|
|
237,817 |
|
Total liabilities and shareholders' equity |
$2,672,041 |
|
$2,717,514 |
|
$2,724,719 |
|
|
|
|
|
Additional Financial
Information(Dollars in thousands)(Unaudited)
Composition of Portfolio Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
|
Balance |
% of total |
|
Balance |
% of total |
|
Balance |
% of total |
|
Balance |
% of total |
|
Balance |
% of total |
Commercial loans |
$600,292 |
|
41 |
% |
|
$584,533 |
|
41 |
% |
|
$547,495 |
|
39 |
% |
|
$529,331 |
|
37 |
% |
|
$521,785 |
|
37 |
% |
SBA Paycheck Protection Program loans |
|
7,331 |
|
— |
% |
|
|
11,724 |
|
1 |
% |
|
|
32,948 |
|
2 |
% |
|
|
66,680 |
|
5 |
% |
|
|
122,729 |
|
9 |
% |
CRE owner occupied loans |
|
255,470 |
|
17 |
% |
|
|
231,404 |
|
16 |
% |
|
|
241,575 |
|
17 |
% |
|
|
230,350 |
|
17 |
% |
|
|
220,367 |
|
15 |
% |
CRE nonowner occupied loans |
|
438,680 |
|
29 |
% |
|
|
418,845 |
|
30 |
% |
|
|
416,285 |
|
30 |
% |
|
|
397,212 |
|
29 |
% |
|
|
402,879 |
|
28 |
% |
Construction loans |
|
125,739 |
|
8 |
% |
|
|
118,452 |
|
8 |
% |
|
|
131,850 |
|
9 |
% |
|
|
126,679 |
|
9 |
% |
|
|
121,104 |
|
8 |
% |
Consumer loans |
|
82,883 |
|
5 |
% |
|
|
50,281 |
|
4 |
% |
|
|
43,852 |
|
3 |
% |
|
|
36,516 |
|
3 |
% |
|
|
36,565 |
|
3 |
% |
Subtotal |
|
1,510,395 |
|
|
|
|
1,415,239 |
|
|
|
|
1,414,005 |
|
|
|
|
1,386,768 |
|
|
|
|
1,425,429 |
|
|
Unearned loan fees, net |
|
(8,610 |
) |
|
|
|
(7,973 |
) |
|
|
|
(8,296 |
) |
|
|
|
(9,381 |
) |
|
|
|
(11,543 |
) |
|
Total portfolio loans |
$1,501,785 |
|
|
|
$1,407,266 |
|
|
|
$1,405,709 |
|
|
|
$1,377,387 |
|
|
|
$1,413,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Composition of Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
|
Balance |
% of total |
|
Balance |
% of total |
|
Balance |
% of total |
|
Balance |
% of total |
|
Balance |
% of total |
Demand deposits |
$797,434 |
34 |
% |
|
$861,378 |
35 |
% |
|
$830,156 |
35 |
% |
|
$812,545 |
35 |
% |
|
$887,824 |
37 |
% |
Interest-bearing demand |
|
767,686 |
32 |
% |
|
|
757,422 |
31 |
% |
|
|
666,283 |
29 |
% |
|
|
674,393 |
29 |
% |
|
|
692,683 |
29 |
% |
Savings deposits |
|
320,917 |
13 |
% |
|
|
344,975 |
14 |
% |
|
|
349,208 |
15 |
% |
|
|
351,681 |
15 |
% |
|
|
348,164 |
14 |
% |
Money market deposits |
|
308,317 |
13 |
% |
|
|
309,690 |
13 |
% |
|
|
319,843 |
14 |
% |
|
|
329,261 |
14 |
% |
|
|
314,996 |
13 |
% |
Time deposits |
|
192,857 |
8 |
% |
|
|
165,870 |
7 |
% |
|
|
169,900 |
7 |
% |
|
|
175,186 |
7 |
% |
|
|
177,964 |
7 |
% |
Total deposits |
$2,387,211 |
|
|
$2,439,335 |
|
|
$2,335,390 |
|
|
$2,343,066 |
|
|
$2,421,631 |
|
Additional Financial
Information(Dollars in thousands)(Unaudited)
Asset Quality |
December 31, |
|
September 30, |
|
December 31, |
|
|
|
2022 |
|
|
|
2022 |
|
|
|
2021 |
|
|
Nonaccrual loans |
$7,076 |
|
|
$7,092 |
|
|
$11,650 |
|
|
Loans 90 days past due and accruing |
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total nonperforming loans |
|
7,076 |
|
|
|
7,092 |
|
|
|
11,650 |
|
|
Nonperforming loans guaranteed by government |
|
(646 |
) |
|
|
(619 |
) |
|
|
(978 |
) |
|
Net nonperforming loans |
|
6,430 |
|
|
|
6,473 |
|
|
|
10,672 |
|
|
Other real estate owned |
|
— |
|
|
|
5,638 |
|
|
|
5,638 |
|
|
Repossessed assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
Other real estate owned guaranteed by government |
|
— |
|
|
|
(1,279 |
) |
|
|
(1,279 |
) |
|
Net nonperforming assets |
$6,430 |
|
|
$10,832 |
|
|
$15,031 |
|
|
Nonperforming loans, net of government guarantees / portfolio
loans |
|
0.43 |
|
% |
|
0.46 |
|
% |
|
0.75 |
|
% |
Nonperforming loans, net of government guarantees / portfolio
loans, |
|
|
|
|
|
|
net of government guarantees |
|
0.46 |
|
% |
|
0.50 |
|
% |
|
0.88 |
|
% |
Nonperforming assets, net of government guarantees / total
assets |
|
0.24 |
|
% |
|
0.40 |
|
% |
|
0.55 |
|
% |
Nonperforming assets, net of government guarantees / total
assets |
|
|
|
|
|
|
net of government guarantees |
|
0.25 |
|
% |
|
0.42 |
|
% |
|
0.60 |
|
% |
|
|
|
|
|
|
|
Performing restructured loans |
$291 |
|
|
$3,033 |
|
|
$2,355 |
|
|
Performing restructured loans guaranteed by government |
|
— |
|
|
|
(2,459 |
) |
|
|
(2,518 |
) |
|
Net performing restructured loans |
$291 |
|
|
$574 |
|
|
$773 |
|
|
Nonperforming loans plus performing restructured loans, net of
government |
|
|
|
|
|
|
guarantees |
$6,721 |
|
|
$7,047 |
|
|
$11,445 |
|
|
Nonperforming loans plus performing restructured loans, net of
government |
|
|
|
|
|
|
guarantees / portfolio loans |
|
0.45 |
|
% |
|
0.50 |
|
% |
|
0.81 |
|
% |
Nonperforming loans plus performing restructured loans, net of
government |
|
|
|
|
|
|
guarantees / portfolio loans, net of government guarantees |
|
0.48 |
|
% |
|
0.55 |
|
% |
|
0.94 |
|
% |
Nonperforming assets plus performing restructured loans, net of
government |
|
|
|
|
|
|
guarantees / total assets |
|
0.25 |
|
% |
|
0.42 |
|
% |
|
0.58 |
|
% |
Nonperforming assets plus performing restructured loans, net of
government |
|
|
|
|
|
|
guarantees / total assets, net of government guarantees |
|
0.26 |
|
% |
|
0.44 |
|
% |
|
0.63 |
|
% |
|
|
|
|
|
|
|
Adversely classified loans, net of government guarantees |
$7,581 |
|
|
$7,550 |
|
|
$13,739 |
|
|
Special mention loans, net of government guarantees |
$4,760 |
|
|
$5,879 |
|
|
$22,110 |
|
|
Loans 30-89 days past due and accruing, net of government
guarantees / |
|
|
|
|
|
|
portfolio loans |
|
0.01 |
|
% |
|
0.29 |
|
% |
|
— |
|
% |
Loans 30-89 days past due and accruing, net of government
guarantees / |
|
|
|
|
|
|
portfolio loans, net of government guarantees |
|
0.01 |
|
% |
|
0.31 |
|
% |
|
— |
|
% |
|
|
|
|
|
|
|
Allowance for credit losses / portfolio loans |
|
0.92 |
|
% |
|
0.85 |
|
% |
|
0.83 |
|
% |
Allowance for credit losses / portfolio loans, net of government
guarantees |
|
0.99 |
|
% |
|
0.93 |
|
% |
|
0.97 |
|
% |
Allowance for credit losses / nonperforming loans, net of
government |
|
|
|
|
|
|
guarantees |
|
215 |
|
% |
|
185 |
|
% |
|
110 |
|
% |
|
|
|
|
|
|
|
Gross loan charge-offs for the quarter |
$ |
— |
|
|
$48 |
|
|
$1,179 |
|
|
Gross loan recoveries for the quarter |
($87 |
) |
|
($1,396 |
) |
|
($53 |
) |
|
Net loan (recoveries) charge-offs for the quarter |
($87 |
) |
|
($1,348 |
) |
|
$1,126 |
|
|
Net loan (recoveries) charge-offs year-to-date |
($1,127 |
) |
|
($1,040 |
) |
|
$1,107 |
|
|
Net loan (recoveries) charge-offs for the quarter / average loans,
for the quarter |
|
(0.01 |
) |
% |
|
(0.10 |
) |
% |
|
0.08 |
|
% |
Net loan (recoveries) charge-offs year-to-date / average
loans, |
|
|
|
|
|
|
year-to-date annualized |
|
(0.08 |
) |
% |
|
(0.10 |
) |
% |
|
0.07 |
|
% |
Additional Financial
Information(Dollars in thousands)(Unaudited)
Nonperforming Assets Rollforward |
|
|
|
|
|
|
|
|
|
|
|
Writedowns |
Transfers to |
Transfers to |
|
|
|
Balance atSeptember30, 2022 |
Additionsthisquarter |
Paymentsthisquarter |
/Charge-offs this quarter |
OREO/REPO |
PerformingStatusthis quarter |
Sales thisquarter |
Balance atDecember 31,2022 |
Commercial loans |
$4,306 |
|
$453 |
|
($410 |
) |
|
$— |
|
$— |
|
$— |
|
$— |
|
$4,349 |
|
Commercial real estate |
|
2,473 |
|
|
— |
|
|
(60 |
) |
|
— |
|
— |
|
— |
|
— |
|
|
2,413 |
|
Construction loans |
|
109 |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
109 |
|
Consumer loans |
|
204 |
|
|
7 |
|
|
(6 |
) |
|
— |
|
— |
|
— |
|
— |
|
|
205 |
|
Non-performing loans guaranteed by government |
|
(619 |
) |
|
(49 |
) |
|
22 |
|
|
— |
|
— |
|
— |
|
— |
|
|
(646 |
) |
Total non-performing loans |
|
6,473 |
|
|
411 |
|
|
(454 |
) |
|
— |
|
— |
|
— |
|
— |
|
|
6,430 |
|
Other real estate owned |
|
5,638 |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
(5,638 |
) |
|
— |
|
Other real estate owned guaranteed |
|
|
|
|
|
|
|
|
by government |
|
(1,279 |
) |
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
1,279 |
|
|
— |
|
Total non-performing assets, |
|
|
|
|
|
|
|
|
net of government guarantees |
$10,832 |
|
$411 |
|
($454 |
) |
|
$— |
|
$— |
|
$— |
($4,359 |
) |
$6,430 |
|
The following table details loan charge-offs, by
industry:
Loan Charge-offs by Industry |
|
|
|
|
|
Three Months Ended |
|
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
Charge-offs: |
|
|
|
|
|
Architectural services |
|
$— |
$20 |
|
$— |
|
$— |
|
$— |
Land subdivision |
|
— |
|
— |
|
166 |
|
— |
|
— |
Assisted living facility |
|
— |
|
— |
|
— |
|
19 |
|
— |
Restaurants |
|
— |
|
25 |
|
— |
|
— |
|
— |
Consumer |
|
— |
|
3 |
|
— |
|
— |
|
— |
Aircraft parts and auxiliary equipment manufacturing |
|
— |
|
— |
|
— |
|
— |
|
185 |
Amusement and recreational activities |
|
— |
|
— |
|
— |
|
— |
|
9 |
Scenic and sightseeing transportation |
|
— |
|
— |
|
— |
|
— |
|
416 |
Site preparation contractors |
|
— |
|
— |
|
— |
|
276 |
|
224 |
Specialized freight trucking, long-distance |
|
— |
|
— |
|
— |
|
— |
|
345 |
Total charge-offs |
|
$— |
$48 |
$166 |
$295 |
$1,179 |
Additional Financial
Information(Dollars in thousands)(Unaudited)
Average Balances, Yields, and Rates |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
December 31, 2022 |
|
September 30, 2022 |
|
December 31, 2021 |
|
|
Average |
|
|
Average |
|
|
Average |
|
Average |
Tax Equivalent |
|
Average |
Tax Equivalent |
|
Average |
Tax Equivalent |
|
Balance |
Yield/Rate |
|
Balance |
Yield/Rate |
|
Balance |
Yield/Rate |
Assets |
|
|
|
|
|
|
|
|
Interest bearing deposits in other banks |
$294,267 |
|
3.67 |
% |
|
$324,280 |
|
2.29 |
% |
|
$521,930 |
|
0.15 |
% |
Portfolio investments |
|
712,842 |
|
2.30 |
% |
|
|
678,609 |
|
1.98 |
% |
|
|
432,330 |
|
1.17 |
% |
Loans held for sale |
|
40,186 |
|
5.52 |
% |
|
|
53,769 |
|
4.88 |
% |
|
|
81,859 |
|
2.82 |
% |
Portfolio loans |
|
1,466,567 |
|
5.98 |
% |
|
|
1,414,982 |
|
6.05 |
% |
|
|
1,410,597 |
|
5.75 |
% |
Total interest-earning assets |
|
2,513,862 |
|
4.74 |
% |
|
|
2,471,640 |
|
4.47 |
% |
|
|
2,446,716 |
|
3.67 |
% |
Nonearning assets |
|
182,884 |
|
|
|
|
174,182 |
|
|
|
|
173,149 |
|
|
Total assets |
$2,696,746 |
|
|
|
$2,645,822 |
|
|
|
$2,619,865 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
Interest-bearing deposits |
$1,579,845 |
|
0.56 |
% |
|
$1,517,033 |
|
0.28 |
% |
|
$1,457,202 |
|
0.16 |
% |
Borrowings |
|
24,470 |
|
2.92 |
% |
|
|
24,573 |
|
2.92 |
% |
|
|
24,879 |
|
2.90 |
% |
Total interest-bearing liabilities |
|
1,604,315 |
|
0.60 |
% |
|
|
1,541,606 |
|
0.32 |
% |
|
|
1,482,081 |
|
0.20 |
% |
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
831,841 |
|
|
|
|
846,764 |
|
|
|
|
852,405 |
|
|
Other liabilities |
|
43,500 |
|
|
|
|
36,446 |
|
|
|
|
40,459 |
|
|
Shareholders' equity |
|
217,090 |
|
|
|
|
221,006 |
|
|
|
|
244,920 |
|
|
Total liabilities and shareholders' equity |
$2,696,746 |
|
|
|
$2,645,822 |
|
|
|
$2,619,865 |
|
|
Net spread |
|
4.14 |
% |
|
|
4.15 |
% |
|
|
3.47 |
% |
NIM |
|
4.31 |
% |
|
|
4.22 |
% |
|
|
3.52 |
% |
NIMTE* |
|
4.36 |
% |
|
|
4.27 |
% |
|
|
3.54 |
% |
Cost of funds |
|
0.40 |
% |
|
|
0.21 |
% |
|
|
0.13 |
% |
Average portfolio loans to average |
|
|
|
|
|
|
|
|
interest-earning assets |
|
58.34 |
% |
|
|
|
57.25 |
% |
|
|
|
57.65 |
% |
|
Average portfolio loans to average total deposits |
|
60.81 |
% |
|
|
|
59.86 |
% |
|
|
|
61.08 |
% |
|
Average non-interest deposits to average |
|
|
|
|
|
|
|
|
total deposits |
|
34.49 |
% |
|
|
|
35.82 |
% |
|
|
|
36.91 |
% |
|
Average interest-earning assets to average |
|
|
|
|
|
|
|
|
interest-bearing liabilities |
|
156.69 |
% |
|
|
|
160.33 |
% |
|
|
|
165.09 |
% |
|
The components of the change in NIMTE* are detailed
in the table below:
|
4Q22 vs. 3Q22 |
4Q22 vs. 4Q21 |
Nonaccrual interest adjustments |
(0.16)% |
(0.10)% |
Impact of SBA Paycheck Protection Program loans |
(0.07)% |
(0.43)% |
Interest rates and loan fees |
0.28 % |
1.23 % |
Volume and mix of interest-earning assets and liabilities |
0.04 % |
0.12 % |
Change in NIMTE* |
0.09 % |
0.82 % |
Additional Financial
Information(Dollars in thousands)(Unaudited)
Average Balances, Yields, and Rates |
|
|
|
|
|
|
Year-to-date |
|
December 31, 2022 |
|
December 31, 2021 |
|
|
Average |
|
|
Average |
|
Average |
Tax Equivalent |
|
Average |
Tax Equivalent |
|
Balance |
Yield/Rate |
|
Balance |
Yield/Rate |
Assets |
|
|
|
|
|
Interest bearing deposits in other banks |
$ |
383,939 |
|
1.46 |
% |
|
$ |
311,536 |
|
0.14 |
% |
Portfolio investments |
|
618,782 |
|
1.84 |
% |
|
|
369,172 |
|
1.27 |
% |
Loans held for sale |
|
51,537 |
|
4.34 |
% |
|
|
101,752 |
|
2.80 |
% |
Portfolio loans |
|
1,415,125 |
|
5.71 |
% |
|
|
1,478,318 |
|
5.18 |
% |
Total interest-earning assets |
|
2,469,383 |
|
4.10 |
% |
|
|
2,260,778 |
|
3.76 |
% |
Nonearning assets |
|
171,625 |
|
|
|
|
171,821 |
|
|
Total assets |
$ |
2,641,008 |
|
|
|
$ |
2,432,599 |
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
Interest-bearing deposits |
$ |
1,534,334 |
|
0.29 |
% |
|
$ |
1,340,988 |
|
0.23 |
% |
Borrowings |
|
24,623 |
|
2.92 |
% |
|
|
24,993 |
|
2.79 |
% |
Total interest-bearing liabilities |
|
1,558,957 |
|
0.33 |
% |
|
|
1,365,981 |
|
0.28 |
% |
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
820,547 |
|
|
|
|
784,092 |
|
|
Other liabilities |
|
36,731 |
|
|
|
|
43,312 |
|
|
Shareholders' equity |
|
224,773 |
|
|
|
|
239,214 |
|
|
Total liabilities and shareholders' equity |
$ |
2,641,008 |
|
|
|
$ |
2,432,599 |
|
|
Net spread |
|
3.77 |
% |
|
|
3.48 |
% |
NIM |
|
3.85 |
% |
|
|
3.58 |
% |
NIMTE* |
|
3.89 |
% |
|
|
3.60 |
% |
Cost of funds |
|
0.22 |
% |
|
|
0.18 |
% |
Average portfolio loans to average interest-earning assets |
|
57.31 |
% |
|
|
|
65.39 |
% |
|
Average portfolio loans to average total deposits |
|
60.09 |
% |
|
|
|
69.57 |
% |
|
Average non-interest deposits to average total deposits |
|
34.84 |
% |
|
|
|
36.90 |
% |
|
Average interest-earning assets to average interest-bearing
liabilities |
|
158.40 |
% |
|
|
|
165.51 |
% |
|
The components of the change in NIMTE* are detailed
in the table below:
|
YTD22 vs.YTD21 |
Nonaccrual interest adjustments |
0.03 % |
Impact of SBA Paycheck Protection Program loans |
(0.13)% |
Interest rates and loan fees |
0.43 % |
Volume and mix of interest-earning assets and liabilities |
(0.04)% |
Change in NIMTE* |
0.29 % |
Additional Financial
Information(Dollars in thousands, except per share
data)(Unaudited)
Capital Data (At quarter end) |
|
|
|
|
|
|
|
December 31, 2022 |
|
September 30, 2022 |
|
December 31, 2021 |
|
Book value per share |
$38.35 |
|
|
$37.09 |
|
|
$39.54 |
|
|
Tangible book value per share* |
$35.55 |
|
|
$34.27 |
|
|
$36.88 |
|
|
Total shareholders' equity/Total assets |
|
8.18 |
|
% |
|
7.75 |
|
% |
|
8.73 |
|
% |
Tangible common equity/Tangible assets* |
|
7.63 |
|
% |
|
7.21 |
|
% |
|
8.19 |
|
% |
Tier 1 capital / Risk adjusted assets |
|
12.81 |
|
% |
|
12.98 |
|
% |
|
14.08 |
|
% |
Total capital / Risk adjusted assets |
|
13.64 |
|
% |
|
13.75 |
|
% |
|
14.79 |
|
% |
Tier 1 capital / Average assets |
|
9.01 |
|
% |
|
8.97 |
|
% |
|
9.03 |
|
% |
Shares outstanding |
|
5,700,728 |
|
|
|
5,681,089 |
|
|
|
6,014,813 |
|
|
Unrealized gain on AFS debt securities, net of income taxes |
($30,121 |
) |
|
($32,448 |
) |
|
($2,722 |
) |
|
Unrealized (loss) on derivatives and hedging activities, net of
income taxes |
$1,040 |
|
|
$1,060 |
|
|
($684 |
) |
|
Profitability Ratios |
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
|
For the quarter: |
|
|
|
|
|
|
|
|
|
|
NIM |
4.31 |
% |
4.22 |
% |
3.67 |
% |
3.18 |
% |
3.52 |
% |
NIMTE* |
4.36 |
% |
4.27 |
% |
3.70 |
% |
3.20 |
% |
3.54 |
% |
Efficiency ratio |
65.23 |
% |
63.69 |
% |
77.39 |
% |
70.02 |
% |
73.48 |
% |
Return on average assets |
1.26 |
% |
1.52 |
% |
0.74 |
% |
1.12 |
% |
1.23 |
% |
Return on average equity |
15.71 |
% |
18.18 |
% |
8.58 |
% |
12.36 |
% |
13.14 |
% |
|
December 31, 2022 |
|
December 31, 2021 |
|
Year-to-date: |
|
|
|
|
NIM |
3.85 |
% |
3.58 |
% |
NIMTE* |
3.89 |
% |
3.60 |
% |
Efficiency ratio |
68.76 |
% |
66.99 |
% |
Return on average assets |
1.16 |
% |
1.54 |
% |
Return on average equity |
13.68 |
% |
15.68 |
% |
*Non-GAAP Financial Measures
(Dollars and shares in thousands, except per share
data)(Unaudited)
Non-GAAP financial measures have inherent
limitations, are not required to be uniformly applied, and are not
audited. Although we believe these non-GAAP financial measures are
frequently used by stakeholders in the evaluation of the Company,
they have limitations as analytical tools and should not be
considered in isolation or as a substitute for analysis of results
as reported under GAAP.
Net interest margin on a tax equivalent
basis
Net interest margin on a tax equivalent basis
("NIMTE") is a non-GAAP performance measurement in which interest
income on non-taxable investments and loans is presented on a tax
equivalent basis using a combined federal and state statutory rate
of 28.43% in both 2021 and 2020. The most comparable GAAP measure
is net interest margin and the following table sets forth the
reconciliation of NIMTE to net interest margin.
|
Three Months Ended |
|
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
Net interest income |
$27,287 |
|
|
$26,311 |
|
|
$22,212 |
|
|
$19,304 |
|
|
$21,710 |
|
Divided by average interest-bearing assets |
|
2,513,862 |
|
|
|
2,471,640 |
|
|
|
2,429,394 |
|
|
|
2,462,046 |
|
|
|
2,446,716 |
|
Net interest margin ("NIM")2 |
|
4.31 |
% |
|
|
4.22 |
% |
|
|
3.67 |
% |
|
|
3.18 |
% |
|
|
3.52 |
% |
|
|
|
|
|
|
|
|
|
|
Net interest income |
$27,287 |
|
|
$26,311 |
|
|
$22,212 |
|
|
$19,304 |
|
|
$21,710 |
|
Plus: reduction in tax expense related to |
|
|
|
|
|
|
|
|
|
tax-exempt interest income |
|
325 |
|
|
|
284 |
|
|
|
193 |
|
|
|
137 |
|
|
|
131 |
|
|
$27,612 |
|
|
$26,595 |
|
|
$22,405 |
|
|
$19,441 |
|
|
$21,841 |
|
Divided by average interest-bearing assets |
|
2,513,862 |
|
|
|
2,471,640 |
|
|
|
2,429,394 |
|
|
|
2,462,046 |
|
|
|
2,446,716 |
|
NIMTE2 |
|
4.36 |
% |
|
|
4.27 |
% |
|
|
3.70 |
% |
|
|
3.20 |
% |
|
|
3.54 |
% |
|
Year-to-date |
|
December 31, 2022 |
|
December 31, 2021 |
Net interest income |
$95,115 |
|
|
$80,827 |
|
Divided by average interest-bearing assets |
|
2,469,383 |
|
|
|
2,260,778 |
|
Net interest margin ("NIM")3 |
|
3.85 |
% |
|
|
3.58 |
% |
|
|
|
|
Net interest income |
$95,115 |
|
|
$80,827 |
|
Plus: reduction in tax expense related to |
|
|
|
tax-exempt interest income |
|
939 |
|
|
|
489 |
|
|
$96,054 |
|
|
$81,316 |
|
Divided by average interest-bearing assets |
|
2,469,383 |
|
|
|
2,260,778 |
|
NIMTE3 |
|
3.89 |
% |
|
|
3.60 |
% |
2Calculated using actual days in the quarter
divided by 365 for the quarter ended in 2022 and 2021.
3Calculated using actual days in the year divided
by 365 for year-to-date period in 2022 and 2021.
*Non-GAAP Financial Measures
(Dollars and shares in thousands, except per share
data)(Unaudited)
Tangible Book Value
Tangible book value is a non-GAAP measure
defined as shareholders' equity, less intangible assets, divided by
common shares outstanding. The most comparable GAAP measure is book
value per share and the following table sets forth the
reconciliation of tangible book value per share and book value per
share.
|
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
$218,629 |
|
$210,699 |
|
$215,289 |
|
$225,832 |
|
$237,817 |
Divided by common shares outstanding |
|
5,701 |
|
|
5,681 |
|
|
5,681 |
|
|
5,882 |
|
|
6,015 |
Book value per share |
$38.35 |
|
$37.09 |
|
$37.90 |
|
$38.39 |
|
$39.54 |
|
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
$218,629 |
|
$210,699 |
|
$215,289 |
|
$225,832 |
|
$237,817 |
Less: goodwill and intangible assets |
|
15,984 |
|
|
15,990 |
|
|
15,997 |
|
|
16,003 |
|
|
16,009 |
|
$202,645 |
|
$194,709 |
|
$199,292 |
|
$209,829 |
|
$221,808 |
Divided by common shares outstanding |
|
5,701 |
|
|
5,681 |
|
|
5,681 |
|
|
5,882 |
|
|
6,015 |
Tangible book value per share |
$35.55 |
|
$34.27 |
|
$35.08 |
|
$35.67 |
|
$36.88 |
Tangible Common Equity to Tangible Assets
Tangible common equity to tangible assets is a
non-GAAP ratio that represents total equity less goodwill and
intangible assets divided by total assets less goodwill and
intangible assets. The most comparable GAAP measure of
shareholders' equity to total assets is calculated by dividing
total shareholders' equity by total assets and the following table
sets forth the reconciliation of tangible common equity to tangible
assets and shareholders' equity to total assets.
Northrim BanCorp, Inc. |
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
$218,629 |
|
|
$210,699 |
|
|
$215,289 |
|
|
$225,832 |
|
|
$237,817 |
|
Total assets |
|
2,672,041 |
|
|
|
2,717,514 |
|
|
|
2,611,154 |
|
|
|
2,626,160 |
|
|
|
2,724,719 |
|
Total shareholders' equity to total assets |
|
8.18 |
% |
|
|
7.75 |
% |
|
|
8.24 |
% |
|
|
8.60 |
% |
|
|
8.73 |
% |
Northrim BanCorp, Inc. |
December 31, 2022 |
|
September 30, 2022 |
|
June 30, 2022 |
|
March 31, 2022 |
|
December 31, 2021 |
Total shareholders' equity |
$218,629 |
|
|
$210,699 |
|
|
$215,289 |
|
|
$225,832 |
|
|
$237,817 |
|
Less: goodwill and other intangible assets, net |
|
15,984 |
|
|
|
15,990 |
|
|
|
15,997 |
|
|
|
16,003 |
|
|
|
16,009 |
|
Tangible common shareholders' equity |
$202,645 |
|
|
$194,709 |
|
|
$199,292 |
|
|
$209,829 |
|
|
$221,808 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$2,672,041 |
|
|
$2,717,514 |
|
|
$2,611,154 |
|
|
$2,626,160 |
|
|
$2,724,719 |
|
Less: goodwill and other intangible assets, net |
|
15,984 |
|
|
|
15,990 |
|
|
|
15,997 |
|
|
|
16,003 |
|
|
|
16,009 |
|
Tangible assets |
$2,656,057 |
|
|
$2,701,524 |
|
|
$2,595,157 |
|
|
$2,610,157 |
|
|
$2,708,710 |
|
Tangible common equity ratio |
|
7.63 |
% |
|
|
7.21 |
% |
|
|
7.68 |
% |
|
|
8.04 |
% |
|
|
8.19 |
% |
Tangible Common Equity to Tangible Assets,
excluding the fair value of the available for sales securities
portfolio
Tangible common equity to tangible assets,
excluding the fair value of the available for sales securities
portfolio, is a non-GAAP ratio that represents total equity less
goodwill and intangible assets and the unrealized gain (loss) on
available for sale securities, net of income taxes divided by total
assets less goodwill and intangible assets and the unrealized gain
(loss) on available for sale securities, net of income taxes. The
most comparable GAAP measure of shareholders' equity to total
assets is calculated by dividing total shareholders' equity by
total assets and the following table sets forth the reconciliation
of tangible common equity to tangible assets and shareholders'
equity to total assets.
Northrim BanCorp, Inc. |
December 31,2022 |
|
|
Total shareholders' equity |
$218,629 |
|
Total assets |
|
2,672,041 |
|
Total shareholders' equity to total assets |
|
8.18 |
% |
Northrim BanCorp, Inc. |
December 31,2022 |
Total shareholders' equity |
$218,629 |
|
Less: goodwill and other intangible assets, net |
|
15,984 |
|
Less: unrealized gain (loss) on available for sale securities, net
income taxes |
|
(30,121 |
) |
Tangible common shareholders' equity, excluding the fair value of
the available for sale securities portfolio |
$232,766 |
|
|
|
Total assets |
$2,672,041 |
|
Less: goodwill and other intangible assets, net |
|
15,984 |
|
Less: unrealized gain (loss) on available for sale securities, net
income taxes |
|
(30,121 |
) |
Tangible assets, excluding the fair value of the available for sale
securities portfolio |
$2,686,178 |
|
Tangible common equity ratio, excluding the fair value of the
available for sale securities portfolio |
|
8.67 |
% |
Note Transmitted on GlobeNewswire on January 26,
2023, at 12:15 pm Alaska Standard Time.
Contact: |
Joe Schierhorn, President, CEO, and COO |
|
(907) 261-3308 |
|
Jed Ballard, Chief Financial Officer |
|
(907) 261-3539 |
Northrim BanCorp (NASDAQ:NRIM)
Graphique Historique de l'Action
De Mai 2024 à Juin 2024
Northrim BanCorp (NASDAQ:NRIM)
Graphique Historique de l'Action
De Juin 2023 à Juin 2024